OFF_MARKETGood Deal5 days on market
1782 Maryland Ave NE
1782 Maryland Ave NE, Saint Petersburg, FL 33703, Saint Petersburg, FL 33703
1782 Maryland Ave NE, Saint Petersburg, FL 33703
Loc: Saint Petersburg, FL
Days Listed
5
Tax Assessed
$290k
Zestimate®
$289k
Market Rate
Lot Size
4,940 sqft
Rent Estimate
$2,128/mo
Est. Cash Flow base
Type
single family
More Than Just a Property
We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.
4.9
Safety Score
A+
Schools
Property Overview
A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.
Features & Amenities
Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit
Haven AI Verdict
Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
6.12%
Total ROI
20.3%
Cash Flow
$13/mo
DSCR
1.01
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
Institutional Underwriting Ledger
Investment Numbers & Operating Model
Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.
Data Sources:MLS List Price: $299,000Rent Basis: Observed Comp Model ($2,128/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.02%
NOI: $15,019/yr
Cash-on-Cash Yield
-5.2%
On $68,770 invested
DSCR Ratio
0.81x
Negative debt coverage
5-Yr Leveraged ROI
+68.0%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.98% of basis)-$237/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$106/mo
Repairs & Maintenance (10% of rent)-$213/mo
Property Management (8% of rent)-$170/mo
Total Pure Operating Expenses-$876/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,128/mo
Less: Operating Expenses-$876/mo
Net Operating Income (NOI)+$1,252/mo
Less: Debt Service (30yr @ 6.75%)-$1,551/mo
Net Cash Flow
$-300/mo
$-3,599/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Saint Petersburg.